JDC CORPORATION
1887・Prime Market・Construction
JDC CORPORATION1887
JDC CORPORATION1887
Reference Indicators
Market Cap
457¥100M
P/E (Forecast)
10.2x
P/B
0.6x
Dividend Yield (Forecast)
4.88%
ROE
7.9%
EV/EBITDA
7.1x
Financial Summary
Unit: ¥M
| Item | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 |
|---|---|---|---|---|---|
Net Sales | 126,790 | 154,202 | 135,701 | 123,349 | 135,207 |
Cost of Sales | 109,793 | 140,258 | 136,243 | 111,155 | 118,893 |
Gross Profit | 16,997 | 13,944 | -542 | 12,194 | 16,314 |
SG&A Expenses | 9,039 | 9,456 | 8,863 | 9,875 | 9,163 |
Operating Income | 7,957 | 4,487 | -9,404 | 2,318 | 7,150 |
Non-operating Income | 1,020 | 801 | 973 | 557 | 713 |
Non-operating Expenses | 578 | 649 | 912 | 930 | 1,297 |
Ordinary Income | 8,398 | 4,639 | -9,343 | 1,945 | 6,566 |
Extraordinary Income | 2,621 | 259 | 2,977 | 511 | 2,010 |
Extraordinary Losses | 38 | 59 | 109 | 298 | 2,081 |
Pre-tax Income | 10,981 | 4,839 | -6,475 | 2,159 | 6,495 |
Income Taxes | 3,080 | 1,529 | 695 | 805 | 1,027 |
Net Income | 7,389 | 3,291 | -7,191 | 1,332 | 5,450 |
EBITDA | 10,359 | 7,236 | -7,065 | 4,442 | 8,718 |
Gross Margin | 13.4% | 9.0% | -0.4% | 9.9% | 12.1% |
Operating Margin | 6.3% | 2.9% | -6.9% | 1.9% | 5.3% |
ROA | 4.8% | 2.0% | -4.9% | 0.9% | 3.4% |
ROE | 9.7% | 4.2% | -9.8% | 2.0% | 7.9% |
Segment Performance
Unit: ¥M
2025
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 土木事業 | 36,042 | -4,550 | -12.6% |
| 建築事業 | 74,583 | 2,582 | 3.5% |
| 関連事業 | 12,723 | 5,905 | 46.4% |